Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.71% first-year return on $93,075 initial cash invested.
1.71%
Cash On Cash
6.79%
Cap Rate
1.16
DSCR
$3,674
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,075
Downpayment
20%
$71,500
Closing costs
1%
$3,575
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,541
Mortgage P&I
47%
$1,744
Property Taxes
10%
$382
Home Insurance
4%
$136
HOA
1%
$30
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404